[MRCB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.71%
YoY- 1643.24%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 853,262 779,997 802,961 494,394 234,696 171,613 0 -
PBT 30,836 -22,208 75,958 29,238 5,110 38,920 0 -
Tax 1,206 -6,685 -9,404 -1,634 -970 -19,164 0 -
NP 32,042 -28,893 66,554 27,604 4,140 19,756 0 -
-
NP to SH 29,616 -23,120 61,642 19,321 -1,252 19,756 0 -
-
Tax Rate -3.91% - 12.38% 5.59% 18.98% 49.24% - -
Total Cost 821,220 808,890 736,406 466,790 230,556 151,857 0 -
-
Net Worth 659,107 680,890 655,515 495,377 463,396 429,693 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 659,107 680,890 655,515 495,377 463,396 429,693 0 -
NOSH 906,612 907,853 843,649 766,719 782,500 767,720 1,005,618 -1.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.76% -3.70% 8.29% 5.58% 1.76% 11.51% 0.00% -
ROE 4.49% -3.40% 9.40% 3.90% -0.27% 4.60% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 94.12 85.92 95.18 64.48 29.99 22.35 0.00 -
EPS 3.27 -2.55 7.31 2.52 -0.16 2.57 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.727 0.75 0.777 0.6461 0.5922 0.5597 0.00 -
Adjusted Per Share Value based on latest NOSH - 776,923
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.10 17.46 17.97 11.07 5.25 3.84 0.00 -
EPS 0.66 -0.52 1.38 0.43 -0.03 0.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1524 0.1467 0.1109 0.1037 0.0962 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.36 0.75 2.51 0.78 0.65 0.75 0.93 -
P/RPS 1.45 0.87 2.64 1.21 2.17 3.36 0.00 -
P/EPS 41.63 -29.45 34.35 30.95 -406.25 29.15 0.00 -
EY 2.40 -3.40 2.91 3.23 -0.25 3.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.00 3.23 1.21 1.10 1.34 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 25/11/08 27/11/07 28/11/06 17/11/05 08/11/04 - -
Price 1.36 0.68 2.52 0.88 0.57 0.76 0.00 -
P/RPS 1.45 0.79 2.65 1.36 1.90 3.40 0.00 -
P/EPS 41.63 -26.70 34.49 34.92 -356.25 29.53 0.00 -
EY 2.40 -3.75 2.90 2.86 -0.28 3.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.91 3.24 1.36 0.96 1.36 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment